As of 2025-06-04, the Intrinsic Value of Changan Minsheng APLL Logistics Co Ltd (1292.HK) is 124.58 HKD. This 1292.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.85 HKD, the upside of Changan Minsheng APLL Logistics Co Ltd is 4,271.30%.
The range of the Intrinsic Value is 68.46 - 909.46 HKD
Based on its market price of 2.85 HKD and our intrinsic valuation, Changan Minsheng APLL Logistics Co Ltd (1292.HK) is undervalued by 4,271.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 68.46 - 909.46 | 124.58 | 4271.3% |
| DCF (Growth 10y) | 116.78 - 1,522.66 | 210.97 | 7302.4% |
| DCF (EBITDA 5y) | 63.21 - 94.75 | 76.91 | 2598.6% |
| DCF (EBITDA 10y) | 98.36 - 153.54 | 121.87 | 4176.2% |
| Fair Value | 10.07 - 10.07 | 10.07 | 253.35% |
| P/E | 6.03 - 23.47 | 13.43 | 371.1% |
| EV/EBITDA | 16.56 - 26.70 | 20.44 | 617.3% |
| EPV | 9.34 - 12.88 | 11.11 | 289.8% |
| DDM - Stable | 3.43 - 13.82 | 8.62 | 202.5% |
| DDM - Multi | 37.86 - 124.87 | 58.86 | 1965.3% |
| Market Cap (mil) | 461.87 |
| Beta | 0.57 |
| Outstanding shares (mil) | 162.06 |
| Enterprise Value (mil) | 120.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.43% |
| Cost of Debt | 4.93% |
| WACC | 5.37% |